SAN FRANCISCO--(BUSINESS WIRE)--McKesson Corporation (NYSE:MCK) today reported that revenues for the
first quarter ended June 30, 2014 were $44.1 billion, up 37% compared to
$32.2 billion a year ago. On the basis of U.S. generally accepted
accounting principles (“GAAP”), first-quarter earnings per diluted share
from continuing operations was $1.78 compared to $1.84 a year ago.
First-quarter Adjusted Earnings per diluted share from continuing
operations was $2.49, up 18% compared to $2.11 a year ago.
First-quarter GAAP and Adjusted Earnings reflect a pre-tax charge of $34
million, or 11 cents per diluted share, related to the reclassification
of a portion of our International Technology business, previously
reported in discontinued operations, to continuing operations.
“McKesson fiscal first quarter results represent a strong start to the
year with solid execution across our business and particularly strong
growth in our Distribution Solutions segment,” said John H. Hammergren,
chairman and chief executive officer. “Based on the strength of our
Distribution Solutions results in the first quarter and our confidence
in the full year, we are raising our previous outlook and now expect
Adjusted Earnings per diluted share from continuing operations of $10.50
to $10.90 for the fiscal year ending March 31, 2015.”
For the first quarter, McKesson generated cash from operations of $182
million, and ended the quarter with cash and cash equivalents of $4.1
billion. During the quarter, McKesson paid $59 million in dividends, had
internal capital spending of $119 million, and spent $14 million on
acquisitions.
Segment Results
Distribution Solutions revenues were $43.3 billion, up 38% for the
quarter on a constant currency basis, mainly driven by the contribution
from our acquisition of Celesio and market growth.
North America pharmaceutical distribution and services revenues, which
include results from U.S. Pharmaceutical, McKesson Canada and McKesson
Specialty Health, were up 15% for the quarter on a constant currency
basis, primarily reflecting market growth and our mix of business.
International pharmaceutical distribution and services revenues were
$7.6 billion, an increase of 3% on the underlying results of Celesio, as
reported, on a constant currency basis.
Medical-Surgical distribution and services revenues were up 2% for the
quarter, driven by market growth.
In the first quarter, Distribution Solutions GAAP operating profit was
$748 million and GAAP operating margin was 1.73%. First-quarter adjusted
operating profit was $1 billion, up 44% from the prior year, driven by
the acquisition of Celesio and strong results in our North America
pharmaceutical distribution and services business. Adjusted operating
margin for the Distribution Solutions segment was 2.32%.
Technology Solutions revenues were down 8% in the first quarter driven
by anticipated revenue softness from the Horizon clinical software
platform, and the planned elimination of a product line, partially
offset by growth in other technology businesses. GAAP operating profit
was $68 million for the first quarter and GAAP operating margin was
8.85%. Adjusted operating profit was $80 million for the first quarter
and adjusted operating margin was 10.42%. Technology Solutions first
quarter results reflect the reclassification of a portion of our
International Technology business from discontinued operations to
continuing operations, including an associated pre-tax charge of $34
million, or 11 cents per diluted share.
Fiscal Year 2015 Outlook
McKesson expects Adjusted Earnings per diluted share from continuing
operations between $10.50 and $10.90 for the fiscal year ending March
31, 2015, based on an exchange rate of $1.36 per Euro, which excludes
the following GAAP items:
-
Amortization of acquisition-related intangible assets of $1.32 per
diluted share.
-
Acquisition expenses and related adjustments of 50 cents per diluted
share.
-
LIFO inventory-related charges of 95 cents to $1.05 per diluted share.
Adjusted Earnings
McKesson separately reports financial results on the basis of Adjusted
Earnings. Adjusted Earnings is a non-GAAP financial measure defined as
GAAP income from continuing operations, excluding amortization of
acquisition-related intangible assets, acquisition expenses and related
adjustments, certain litigation reserve adjustments, and
Last-In-First-Out (“LIFO”) inventory-related adjustments. A
reconciliation of McKesson’s financial results determined in accordance
with GAAP to Adjusted Earnings is provided in Schedules 2, 3 and 4 of
the financial statement tables included with this release. Recast
Adjusted Earnings for Fiscal 2014 reflecting the reclassification of a
portion of our International Technology business from discontinued
operations to continuing operations is provided in Schedules 7, 8 and 9.
Risk Factors
Except for historical information contained in this press release,
matters discussed may constitute “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E of
the Securities Exchange Act of 1934, as amended, that involve risks and
uncertainties that could cause actual results to differ materially from
those projected, anticipated or implied. These statements may be
identified by their use of forward-looking terminology such as
“believes”, “expects”, “anticipates”, “may”, “will”, “should”, “seeks”,
“approximately”, “intends”, “plans”, “estimates” or the negative of
these words or other comparable terminology. The discussion of financial
trends, strategy, plans or intentions may also include forward-looking
statements. It is not possible to predict or identify all such risks and
uncertainties; however, the most significant of these risks and
uncertainties are described in the company’s Form 10-K, Form 10-Q and
Form 8-K reports filed with the Securities and Exchange Commission and
include, but are not limited to: changes in the U.S. healthcare industry
and regulatory environment; changes in the Canadian healthcare industry
and regulatory environment; changes in the European regulatory
environment with respect to privacy and data protection regulations;
managing foreign expansion, including the related operating, economic,
political and regulatory risks; the company’s ability to successfully
identify, consummate, finance and integrate acquisitions; material
adverse resolution of pending legal proceedings; exposure to European
economic conditions, including recent austerity measures taken by
certain European governments; competition; substantial defaults in
payment or a material reduction in purchases by, or the loss of, a large
customer or group purchasing organization; the loss of government
contracts as a result of compliance or funding challenges; public health
issues in the U.S. or abroad; malfunction, failure or breach of
sophisticated internal information systems to perform as designed; the
adequacy of insurance to cover property loss or liability claims; the
company’s failure to attract and retain customers for its software
products and solutions due to integration and implementation challenges,
or due to an inability to keep pace with technological advances; the
company’s proprietary products and services may not be adequately
protected, and its products and solutions may be found to infringe on
the rights of others; system errors or failure of our technology
products and solutions to conform to specifications; disaster or other
event causing interruption of customer access to data residing in our
service centers; the delay or extension of our sales or implementation
cycles for external software products; changes in circumstances that
could impair our goodwill or intangible assets; new or revised tax
legislation or challenges to our tax positions; general economic
conditions, including changes in the financial markets that may affect
the availability and cost of credit to the company, its customers or
suppliers; changes in accounting principles generally accepted in the
United States of America; and withdrawal from participation in
multiemployer pension plans or if such plans are reported to have
underfunded liabilities. The reader should not place undue reliance on
forward-looking statements, which speak only as of the date they are
first made. Except to the extent required by law, the company undertakes
no obligation to publicly release the result of any revisions to these
forward-looking statements to reflect events or circumstances after the
date hereof, or to reflect the occurrence of unanticipated events.
The company has scheduled a conference call for 8:30 AM ET. The dial-in
number for individuals wishing to participate on the call is
719-234-7317. Erin Lampert, senior vice president, Investor Relations,
is the leader of the call, and the password to join the call is
‘McKesson’. A replay of this conference call will be available for five
calendar days. The dial-in number for individuals wishing to listen to
the replay is 719-457-0820 and the pass code is 3995230. A webcast of
the conference call will also be available live and archived on the
company’s Investor Relations website at http://investor.mckesson.com.
Shareholders are encouraged to review SEC filings and more information
about McKesson, which are located on the company’s website.
About McKesson
McKesson Corporation, currently ranked 15th on the FORTUNE 500, is a
healthcare services and information technology company dedicated to
making the business of healthcare run better. We partner with payers,
hospitals, physician offices, pharmacies, pharmaceutical companies and
others across the spectrum of care to build healthier organizations that
deliver better care to patients in every setting. McKesson helps its
customers improve their financial, operational, and clinical performance
with solutions that include pharmaceutical and medical-surgical supply
management, healthcare information technology, and business and clinical
services. For more information, visit http://www.mckesson.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - GAAP
|
|
|
(unaudited)
|
|
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30,
|
|
|
|
|
|
|
|
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
44,058
|
|
|
|
$
|
32,239
|
|
|
|
37
|
|
%
|
|
Cost of sales (1) (2)
|
|
|
|
(41,261
|
)
|
|
|
|
(30,309
|
)
|
|
|
36
|
|
|
|
Gross profit
|
|
|
|
2,797
|
|
|
|
|
1,930
|
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (1)
|
|
|
|
(2,109
|
)
|
|
|
|
(1,260
|
)
|
|
|
67
|
|
|
|
Litigation charges
|
|
|
|
-
|
|
|
|
|
(15
|
)
|
|
|
-
|
|
|
|
Total operating expenses
|
|
|
|
(2,109
|
)
|
|
|
|
(1,275
|
)
|
|
|
65
|
|
|
|
Operating income
|
|
|
|
688
|
|
|
|
|
655
|
|
|
|
5
|
|
|
|
Other income, net
|
|
|
|
20
|
|
|
|
|
6
|
|
|
|
233
|
|
|
|
Interest expense
|
|
|
|
(101
|
)
|
|
|
|
(59
|
)
|
|
|
71
|
|
|
|
Income from continuing operations before income taxes
|
|
|
|
607
|
|
|
|
|
602
|
|
|
|
1
|
|
|
|
Income tax expense
|
|
|
|
(182
|
)
|
|
|
|
(174
|
)
|
|
|
5
|
|
|
|
Income from continuing operations after tax
|
|
|
|
425
|
|
|
|
|
428
|
|
|
|
(1
|
)
|
|
|
Loss from discontinued operations, net of tax (3)
|
|
|
|
(14
|
)
|
|
|
|
(4
|
)
|
|
|
250
|
|
|
|
Net income
|
|
|
|
411
|
|
|
|
|
424
|
|
|
|
(3
|
)
|
|
|
Net income attributable to noncontrolling interests (4)
|
|
|
|
(8
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Net income attributable to McKesson Corporation
|
|
|
$
|
403
|
|
|
|
$
|
424
|
|
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to McKesson
Corporation (5)
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
1.78
|
|
|
|
$
|
1.84
|
|
|
|
(3
|
)
|
%
|
|
Discontinued operations
|
|
|
|
(0.06
|
)
|
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
Total
|
|
|
$
|
1.72
|
|
|
|
$
|
1.83
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
1.81
|
|
|
|
$
|
1.88
|
|
|
|
(4
|
)
|
%
|
|
Discontinued operations
|
|
|
|
(0.06
|
)
|
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
|
Total
|
|
|
$
|
1.75
|
|
|
|
$
|
1.86
|
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
235
|
|
|
|
|
232
|
|
|
|
1
|
|
%
|
|
Basic
|
|
|
|
231
|
|
|
|
|
227
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Technology solutions segment results for the first quarter of fiscal
year 2015 reflect a non-cash pre-tax charge of $34 million ($27
million after-tax) primarily relating to depreciation and
amortization expense due to the reclassification of the workforce
business within our International Technology business from
discontinued operations to continuing operations. The charge was
recorded as follows: $32 million in cost of sales and $2 million in
operating expenses.
|
|
|
|
|
|
(2)
|
|
Cost of sales for fiscal year 2015 and 2014 includes charges of $98
million and nil, which were recorded in our Distribution Solutions
segment, related to our last-in-first-out ("LIFO") method of
accounting for inventories.
|
|
|
|
|
|
(3)
|
|
Primarily represents the software business within our International
Technology business in our Technology Solutions segment. Fiscal year
2014 also reflects our Hospital Automation business in our
Technology Solutions segment, which was sold in the third quarter of
fiscal 2014. The amounts are fully attributable to McKesson
Corporation.
|
|
|
|
|
|
(4)
|
|
Primarily represents the noncontrolling shareholders' portion of net
income from Celesio, our majority-owned subsidiary, acquired in the
fourth quarter of fiscal year 2014.
|
|
|
|
|
|
(5)
|
|
Certain computations may reflect rounding adjustments.
|
|
|
|
|
|
Schedule 2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS
(NON-GAAP)
|
|
(unaudited)
|
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
|
|
Quarter Ended June 30, 2014
|
|
|
Vs. Prior Quarter
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
As
Reported
(GAAP)
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
44,058
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
44,058
|
|
|
|
37
|
|
%
|
37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
|
$
|
2,797
|
|
|
$
|
2
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
98
|
|
|
$
|
2,897
|
|
|
|
45
|
|
|
50
|
|
|
Operating expenses (1)
|
|
|
|
(2,109
|
)
|
|
|
127
|
|
|
|
49
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,933
|
)
|
|
|
65
|
|
|
64
|
|
|
Other income, net
|
|
|
|
20
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
21
|
|
|
|
233
|
|
|
250
|
|
|
Interest expense
|
|
|
|
(101
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(101
|
)
|
|
|
71
|
|
|
71
|
|
|
Income from continuing operations before income taxes
|
|
|
|
607
|
|
|
|
130
|
|
|
|
49
|
|
|
|
-
|
|
|
|
98
|
|
|
|
884
|
|
|
|
1
|
|
|
26
|
|
|
Income tax expense
|
|
|
|
(182
|
)
|
|
|
(41
|
)
|
|
|
(15
|
)
|
|
|
-
|
|
|
|
(38
|
)
|
|
|
(276
|
)
|
|
|
5
|
|
|
30
|
|
|
Income from continuing operations after tax
|
|
|
|
425
|
|
|
|
89
|
|
|
|
34
|
|
|
|
-
|
|
|
|
60
|
|
|
|
608
|
|
|
|
(1
|
)
|
|
24
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests (2)
|
|
|
|
(8
|
)
|
|
|
(11
|
)
|
|
|
(4
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(23
|
)
|
|
|
-
|
|
|
-
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
417
|
|
|
$
|
78
|
|
|
$
|
30
|
|
|
$
|
-
|
|
|
$
|
60
|
|
|
$
|
585
|
|
|
|
(3
|
)
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (3)
|
|
|
$
|
1.78
|
|
|
$
|
0.33
|
|
|
$
|
0.13
|
|
|
$
|
-
|
|
|
$
|
0.25
|
|
|
$
|
2.49
|
|
|
|
(3
|
)
|
%
|
18
|
%
|
|
Diluted weighted average common shares
|
|
|
|
235
|
|
|
|
235
|
|
|
|
235
|
|
|
|
-
|
|
|
|
235
|
|
|
|
235
|
|
|
|
1
|
|
%
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
32,239
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
32,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
1,930
|
|
|
$
|
6
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,936
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
(1,275
|
)
|
|
|
65
|
|
|
|
13
|
|
|
|
15
|
|
|
|
-
|
|
|
|
(1,182
|
)
|
|
|
|
|
|
|
|
Other income, net
|
|
|
|
6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
(59
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
|
602
|
|
|
|
71
|
|
|
|
13
|
|
|
|
15
|
|
|
|
-
|
|
|
|
701
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
|
(174
|
)
|
|
|
(27
|
)
|
|
|
(5
|
)
|
|
|
(6
|
)
|
|
|
-
|
|
|
|
(212
|
)
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
|
428
|
|
|
|
44
|
|
|
|
8
|
|
|
|
9
|
|
|
|
-
|
|
|
|
489
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
428
|
|
|
$
|
44
|
|
|
$
|
8
|
|
|
$
|
9
|
|
|
$
|
-
|
|
|
$
|
489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (3)
|
|
|
$
|
1.84
|
|
|
$
|
0.19
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
-
|
|
|
$
|
2.11
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares
|
|
|
|
232
|
|
|
|
232
|
|
|
|
232
|
|
|
|
232
|
|
|
|
-
|
|
|
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Technology solutions segment results for the first quarter of fiscal
year 2015 reflect a non-cash pre-tax charge of $34 million ($27
million after-tax) primarily relating to depreciation and
amortization expense due to the reclassification of the workforce
business within our International Technology business from
discontinued operations to continuing operations. The charge was
recorded as follows: $32 million in cost of sales and $2 million in
operating expenses.
|
|
|
|
|
|
(2)
|
|
Primarily represents the noncontrolling shareholders' portion of
income from continuing operations from Celesio, our majority-owned
subsidiary, acquired in the fourth quarter of fiscal year 2014.
|
|
|
|
|
|
(3)
|
|
Certain computations may reflect rounding adjustments.
|
|
|
|
|
|
Refer to the definitions related to Adjusted Earnings (Non-GAAP)
financial information.
|
|
|
|
Schedule 3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP)
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2014
|
|
|
Quarter Ended June 30, 2013
|
|
|
Change
|
|
|
|
|
|
As Reported
(GAAP)
|
|
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
As Reported
(GAAP)
|
|
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
As
Reported
(GAAP)
|
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America pharmaceutical distribution & services
|
|
|
$
|
34,304
|
|
|
$
|
-
|
|
$
|
34,304
|
|
|
|
$
|
30,046
|
|
|
$
|
-
|
|
$
|
30,046
|
|
|
|
14
|
|
%
|
|
14
|
|
%
|
|
International pharmaceutical distribution & services
|
|
|
|
7,607
|
|
|
|
-
|
|
|
7,607
|
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Medical-Surgical distribution & services
|
|
|
|
1,379
|
|
|
|
-
|
|
|
1,379
|
|
|
|
|
1,357
|
|
|
|
-
|
|
|
1,357
|
|
|
|
2
|
|
|
|
2
|
|
|
|
Total Distribution Solutions
|
|
|
|
43,290
|
|
|
|
-
|
|
|
43,290
|
|
|
|
|
31,403
|
|
|
|
-
|
|
|
31,403
|
|
|
|
38
|
|
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology Solutions - Products and Services
|
|
|
|
768
|
|
|
|
-
|
|
|
768
|
|
|
|
|
836
|
|
|
|
-
|
|
|
836
|
|
|
|
(8
|
)
|
|
|
(8
|
)
|
|
|
Revenues
|
|
|
$
|
44,058
|
|
|
$
|
-
|
|
$
|
44,058
|
|
|
|
$
|
32,239
|
|
|
$
|
-
|
|
$
|
32,239
|
|
|
|
37
|
|
|
|
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
$
|
2,458
|
|
|
$
|
98
|
|
$
|
2,556
|
|
|
|
$
|
1,520
|
|
|
$
|
-
|
|
$
|
1,520
|
|
|
|
62
|
|
|
|
68
|
|
|
|
Technology Solutions (1)
|
|
|
|
339
|
|
|
|
2
|
|
|
341
|
|
|
|
|
410
|
|
|
|
6
|
|
|
416
|
|
|
|
(17
|
)
|
|
|
(18
|
)
|
|
|
Gross profit
|
|
|
$
|
2,797
|
|
|
$
|
100
|
|
$
|
2,897
|
|
|
|
$
|
1,930
|
|
|
$
|
6
|
|
$
|
1,936
|
|
|
|
45
|
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
$
|
(1,728
|
)
|
|
$
|
159
|
|
$
|
(1,569
|
)
|
|
|
$
|
(905
|
)
|
|
$
|
81
|
|
$
|
(824
|
)
|
|
|
91
|
|
|
|
90
|
|
|
|
Technology Solutions (1)
|
|
|
|
(271
|
)
|
|
|
10
|
|
|
(261
|
)
|
|
|
|
(283
|
)
|
|
|
12
|
|
|
(271
|
)
|
|
|
(4
|
)
|
|
|
(4
|
)
|
|
|
Corporate
|
|
|
|
(110
|
)
|
|
|
7
|
|
|
(103
|
)
|
|
|
|
(87
|
)
|
|
|
-
|
|
|
(87
|
)
|
|
|
26
|
|
|
|
18
|
|
|
|
Operating expenses
|
|
|
$
|
(2,109
|
)
|
|
$
|
176
|
|
$
|
(1,933
|
)
|
|
|
$
|
(1,275
|
)
|
|
$
|
93
|
|
$
|
(1,182
|
)
|
|
|
65
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME, NET
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
$
|
18
|
|
|
$
|
1
|
|
$
|
19
|
|
|
|
$
|
4
|
|
|
$
|
-
|
|
$
|
4
|
|
|
|
350
|
|
|
|
375
|
|
|
|
Technology Solutions
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Corporate
|
|
|
|
2
|
|
|
|
-
|
|
|
2
|
|
|
|
|
2
|
|
|
|
-
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Other income, net
|
|
|
$
|
20
|
|
|
$
|
1
|
|
$
|
21
|
|
|
|
$
|
6
|
|
|
$
|
-
|
|
$
|
6
|
|
|
|
233
|
|
|
|
250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
$
|
748
|
|
|
$
|
258
|
|
$
|
1,006
|
|
|
|
$
|
619
|
|
|
$
|
81
|
|
$
|
700
|
|
|
|
21
|
|
|
|
44
|
|
|
|
Technology Solutions
|
|
|
|
68
|
|
|
|
12
|
|
|
80
|
|
|
|
|
127
|
|
|
|
18
|
|
|
145
|
|
|
|
(46
|
)
|
|
|
(45
|
)
|
|
|
Operating profit
|
|
|
|
816
|
|
|
|
270
|
|
|
1,086
|
|
|
|
|
746
|
|
|
|
99
|
|
|
845
|
|
|
|
9
|
|
|
|
29
|
|
|
|
Corporate
|
|
|
|
(108
|
)
|
|
|
7
|
|
|
(101
|
)
|
|
|
|
(85
|
)
|
|
|
-
|
|
|
(85
|
)
|
|
|
27
|
|
|
|
19
|
|
|
|
Interest Expense
|
|
|
|
(101
|
)
|
|
|
-
|
|
|
(101
|
)
|
|
|
|
(59
|
)
|
|
|
-
|
|
|
(59
|
)
|
|
|
71
|
|
|
|
71
|
|
|
|
Income from continuing operations before income taxes (2)
|
|
|
$
|
607
|
|
|
$
|
277
|
|
$
|
884
|
|
|
|
$
|
602
|
|
|
$
|
99
|
|
$
|
701
|
|
|
|
1
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATISTICS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit as a % of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution Solutions
|
|
|
|
1.73
|
|
%
|
|
|
|
|
2.32
|
|
%
|
|
|
1.97
|
|
%
|
|
|
|
|
2.23
|
|
%
|
|
(24
|
)
|
bp
|
|
9
|
|
bp
|
|
Technology Solutions
|
|
|
|
8.85
|
|
|
|
|
|
|
10.42
|
|
|
|
|
15.19
|
|
|
|
|
|
|
17.34
|
|
|
|
(634
|
)
|
|
|
(692
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Technology solutions segment results for the first quarter of fiscal
year 2015 reflect a non-cash pre-tax charge of $34 million ($27
million after-tax) primarily relating to depreciation and
amortization expense due to the reclassification of the workforce
business within our International Technology business from
discontinued operations to continuing operations. The charge was
recorded as follows: $32 million in cost of sales and $2 million in
operating expenses.
|
|
|
|
|
|
(2)
|
|
For the fiscal year 2015, the amount is prior to attributing income
from continuing operations from Celesio to the shareholders of
noncontrolling interests.
|
|
|
|
|
|
Refer to the definitions related to Adjusted Earnings (Non-GAAP)
financial information.
|
|
|
|
Schedule 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP) - BY ADJUSTMENT TYPE
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2014
|
|
|
Quarter Ended June 30, 2013
|
|
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate
& Interest
Expense
|
|
Total
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate
& Interest
Expense
|
|
Total
|
|
As Reported (GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
43,290
|
|
|
$
|
768
|
|
|
$
|
-
|
|
|
$
|
44,058
|
|
|
|
$
|
31,403
|
|
|
$
|
836
|
|
|
$
|
-
|
|
|
$
|
32,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
|
$
|
2,458
|
|
|
$
|
339
|
|
|
$
|
-
|
|
|
$
|
2,797
|
|
|
|
$
|
1,520
|
|
|
$
|
410
|
|
|
$
|
-
|
|
|
$
|
1,930
|
|
|
Operating expenses (1)
|
|
|
|
(1,728
|
)
|
|
|
(271
|
)
|
|
|
(110
|
)
|
|
|
(2,109
|
)
|
|
|
|
(905
|
)
|
|
|
(283
|
)
|
|
|
(87
|
)
|
|
|
(1,275
|
)
|
|
Other income, net
|
|
|
|
18
|
|
|
|
-
|
|
|
|
2
|
|
|
|
20
|
|
|
|
|
4
|
|
|
|
-
|
|
|
|
2
|
|
|
|
6
|
|
|
Income from continuing operations before interest expense and income
taxes
|
|
|
|
748
|
|
|
|
68
|
|
|
|
(108
|
)
|
|
|
708
|
|
|
|
|
619
|
|
|
|
127
|
|
|
|
(85
|
)
|
|
|
661
|
|
|
Interest expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(101
|
)
|
|
|
(101
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
Income from continuing operations before income taxes (2)
|
|
|
$
|
748
|
|
|
$
|
68
|
|
|
$
|
(209
|
)
|
|
$
|
607
|
|
|
|
$
|
619
|
|
|
$
|
127
|
|
|
$
|
(144
|
)
|
|
$
|
602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Tax Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
-
|
|
|
$
|
2
|
|
|
$
|
-
|
|
|
$
|
2
|
|
|
|
$
|
-
|
|
|
$
|
6
|
|
|
$
|
-
|
|
|
$
|
6
|
|
|
Operating expenses
|
|
|
|
117
|
|
|
|
10
|
|
|
|
-
|
|
|
|
127
|
|
|
|
|
54
|
|
|
|
11
|
|
|
|
-
|
|
|
|
65
|
|
|
Other income, net
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Amortization of acquisition-related intangibles
|
|
|
|
118
|
|
|
|
12
|
|
|
|
-
|
|
|
|
130
|
|
|
|
|
54
|
|
|
|
17
|
|
|
|
-
|
|
|
|
71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Operating expenses
|
|
|
|
42
|
|
|
|
-
|
|
|
|
7
|
|
|
|
49
|
|
|
|
|
12
|
|
|
|
1
|
|
|
|
-
|
|
|
|
13
|
|
|
Interest expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Acquisition expenses and related adjustments
|
|
|
|
42
|
|
|
|
-
|
|
|
|
7
|
|
|
|
49
|
|
|
|
|
12
|
|
|
|
1
|
|
|
|
-
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses - Litigation reserve adjustments
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
15
|
|
|
|
-
|
|
|
|
-
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit - LIFO-related adjustments
|
|
|
|
98
|
|
|
|
-
|
|
|
|
-
|
|
|
|
98
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pre-tax adjustments
|
|
|
$
|
258
|
|
|
$
|
12
|
|
|
$
|
7
|
|
|
$
|
277
|
|
|
|
$
|
81
|
|
|
$
|
18
|
|
|
$
|
-
|
|
|
$
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
43,290
|
|
|
$
|
768
|
|
|
$
|
-
|
|
|
$
|
44,058
|
|
|
|
$
|
31,403
|
|
|
$
|
836
|
|
|
$
|
-
|
|
|
$
|
32,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (1)
|
|
|
$
|
2,556
|
|
|
$
|
341
|
|
|
$
|
-
|
|
|
$
|
2,897
|
|
|
|
$
|
1,520
|
|
|
$
|
416
|
|
|
$
|
-
|
|
|
$
|
1,936
|
|
|
Operating expenses (1)
|
|
|
|
(1,569
|
)
|
|
|
(261
|
)
|
|
|
(103
|
)
|
|
|
(1,933
|
)
|
|
|
|
(824
|
)
|
|
|
(271
|
)
|
|
|
(87
|
)
|
|
|
(1,182
|
)
|
|
Other income, net
|
|
|
|
19
|
|
|
|
-
|
|
|
|
2
|
|
|
|
21
|
|
|
|
|
4
|
|
|
|
-
|
|
|
|
2
|
|
|
|
6
|
|
|
Income from continuing operations before interest expense and income
taxes
|
|
|
|
1,006
|
|
|
|
80
|
|
|
|
(101
|
)
|
|
|
985
|
|
|
|
|
700
|
|
|
|
145
|
|
|
|
(85
|
)
|
|
|
760
|
|
|
Interest expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(101
|
)
|
|
|
(101
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
Income from continuing operations before income taxes (2)
|
|
|
$
|
1,006
|
|
|
$
|
80
|
|
|
$
|
(202
|
)
|
|
$
|
884
|
|
|
|
$
|
700
|
|
|
$
|
145
|
|
|
$
|
(144
|
)
|
|
$
|
701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Technology solutions segment results for the first quarter of fiscal
year 2015 reflect a non-cash pre-tax charge of $34 million ($27
million after-tax) primarily relating to depreciation and
amortization expense due to the reclassification of the workforce
business within our International Technology business from
discontinued operations to continuing operations. The charge was
recorded as follows: $32 million in cost of sales and $2 million in
operating expenses.
|
|
|
|
|
|
(2)
|
|
For the fiscal year 2015, the amount is prior to attributing income
from continuing operations from Celesio to the shareholders of
noncontrolling interests.
|
|
|
|
|
|
Refer to the definitions related to Adjusted Earnings (Non-GAAP)
financial information.
|
|
|
|
Schedule 5
|
|
McKESSON CORPORATION
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
March 31,
|
|
|
|
|
2014
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
4,105
|
|
|
$
|
4,193
|
|
Receivables, net
|
|
|
|
14,920
|
|
|
|
14,193
|
|
Inventories, net
|
|
|
|
14,124
|
|
|
|
13,308
|
|
Prepaid expenses and other
|
|
|
|
824
|
|
|
|
879
|
|
Total Current Assets
|
|
|
|
33,973
|
|
|
|
32,573
|
|
Property, Plant and Equipment, Net
|
|
|
|
2,209
|
|
|
|
2,222
|
|
Goodwill
|
|
|
|
10,431
|
|
|
|
9,927
|
|
Intangible Assets, Net
|
|
|
|
4,390
|
|
|
|
5,022
|
|
Other Assets
|
|
|
|
2,003
|
|
|
|
2,015
|
|
Total Assets
|
|
|
$
|
53,006
|
|
|
$
|
51,759
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
Drafts and accounts payable
|
|
|
$
|
22,812
|
|
|
$
|
21,429
|
|
Short-term borrowings
|
|
|
|
507
|
|
|
|
346
|
|
Deferred revenue
|
|
|
|
1,124
|
|
|
|
1,236
|
|
Deferred tax liabilities
|
|
|
|
1,656
|
|
|
|
1,588
|
|
Current portion of long-term debt
|
|
|
|
25
|
|
|
|
1,424
|
|
Other accrued liabilities
|
|
|
|
3,121
|
|
|
|
3,478
|
|
Total Current Liabilities
|
|
|
|
29,245
|
|
|
|
29,501
|
|
Long-Term Debt
|
|
|
|
10,141
|
|
|
|
8,949
|
|
Other Noncurrent Liabilities
|
|
|
|
2,855
|
|
|
|
2,991
|
|
|
|
|
|
|
|
|
|
|
|
McKesson Corporation Stockholders' Equity
|
|
|
|
8,979
|
|
|
|
8,522
|
|
Noncontrolling Interests
|
|
|
|
1,786
|
|
|
|
1,796
|
|
Total Equity
|
|
|
|
10,765
|
|
|
|
10,318
|
|
Total Liabilities and Equity
|
|
|
$
|
53,006
|
|
|
$
|
51,759
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 6
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30,
|
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
411
|
|
|
|
$
|
424
|
|
|
Adjustments to reconcile to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
284
|
|
|
|
|
162
|
|
|
Deferred taxes
|
|
|
|
135
|
|
|
|
|
98
|
|
|
LIFO charges
|
|
|
|
98
|
|
|
|
|
-
|
|
|
Other non-cash items
|
|
|
|
14
|
|
|
|
|
32
|
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
|
(699
|
)
|
|
|
|
(139
|
)
|
|
Inventories
|
|
|
|
(901
|
)
|
|
|
|
(60
|
)
|
|
Drafts and accounts payable
|
|
|
|
1,368
|
|
|
|
|
589
|
|
|
Deferred revenue
|
|
|
|
(134
|
)
|
|
|
|
(116
|
)
|
|
Taxes
|
|
|
|
(134
|
)
|
|
|
|
31
|
|
|
Other
|
|
|
|
(260
|
)
|
|
|
|
(305
|
)
|
|
Net cash provided by operating activities
|
|
|
|
182
|
|
|
|
|
716
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Property acquisitions
|
|
|
|
(86
|
)
|
|
|
|
(69
|
)
|
|
Capitalized software expenditures
|
|
|
|
(33
|
)
|
|
|
|
(32
|
)
|
|
Acquisitions, less cash and cash equivalents acquired
|
|
|
|
(14
|
)
|
|
|
|
(74
|
)
|
|
Other
|
|
|
|
21
|
|
|
|
|
(9
|
)
|
|
Net cash used in investing activities
|
|
|
|
(112
|
)
|
|
|
|
(184
|
)
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Proceeds from short-term borrowings
|
|
|
|
917
|
|
|
|
|
100
|
|
|
Repayments of short-term borrowings
|
|
|
|
(759
|
)
|
|
|
|
(100
|
)
|
|
Proceeds from issuances of long-term debt
|
|
|
|
6
|
|
|
|
|
-
|
|
|
Repayments of long-term debt
|
|
|
|
(230
|
)
|
|
|
|
-
|
|
|
Common stock transactions:
|
|
|
|
|
|
|
|
|
|
Issuances
|
|
|
|
34
|
|
|
|
|
50
|
|
|
Share repurchases, including shares surrendered for tax withholding
|
|
|
|
(102
|
)
|
|
|
|
(127
|
)
|
|
Dividends paid
|
|
|
|
(59
|
)
|
|
|
|
(53
|
)
|
|
Other
|
|
|
|
26
|
|
|
|
|
57
|
|
|
Net cash used in financing activities
|
|
|
|
(167
|
)
|
|
|
|
(73
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
9
|
|
|
|
|
(10
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
(88
|
)
|
|
|
|
449
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
4,193
|
|
|
|
|
2,456
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
4,105
|
|
|
|
$
|
2,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Definitions related to Adjusted Earnings
(Non-GAAP) Financial Information
|
|
|
|
Adjusted Earnings represents income from continuing operations,
excluding the effects of the following items from the Company’s GAAP
financial results, including the related income tax effects:
|
|
|
|
Amortization of acquisition-related
intangibles - Amortization expense of acquired intangible
assets purchased in connection with acquisitions by the Company.
|
|
|
|
Acquisition expenses and related adjustments
- Transaction and integration expenses that are directly related
to acquisitions by the Company. Examples include transaction
closing costs, professional service fees, restructuring or
severance charges, retention payments, employee relocation
expenses, facility or other exit-related expenses, recoveries of
acquisition-related expenses or post-closing expenses, bridge loan
fees, gains or losses related to foreign currency contracts, and
gains or losses on business combinations.
|
|
|
|
Litigation reserve adjustments -
Adjustments to the Company’s reserves, including accrued interest,
for estimated probable losses for its Average Wholesale Price
litigation matter, as such term is defined in the Company’s Annual
Report on Form 10-K for the fiscal year ended March 31, 2014.
|
|
|
|
LIFO-related adjustments -
Last-In-First-Out ("LIFO") inventory-related adjustments.
|
|
|
|
Income taxes on Adjusted Earnings are calculated in accordance with
Accounting Standards Codification ("ASC") 740, “Income Taxes,” which
is the same accounting principle used by the Company when presenting
its GAAP financial results.
|
|
|
|
The Company believes the presentation of non-GAAP measures such as
Adjusted Earnings provides useful supplemental information to
investors with regard to its core operating performance, as well as
assists with the comparison of its past financial performance to the
Company’s future financial results. Moreover, the Company believes
that the presentation of Adjusted Earnings assists investors’
ability to compare its financial results to those of other companies
in the same industry. However, the Company's Adjusted Earnings
measure may be defined and calculated differently by other companies
in the same industry.
|
|
|
|
The Company internally uses non-GAAP financial measures such as
Adjusted Earnings in connection with its own financial planning and
reporting processes. Specifically, Adjusted Earnings serves as one
of the measures management utilizes when allocating resources,
deploying capital and assessing business performance and employee
incentive compensation. Nonetheless, non-GAAP financial results and
related measures disclosed by the Company should not be considered a
substitute for, nor superior to, financial results and measures as
determined or calculated in accordance with GAAP.
|
|
|
|
Schedule 7
|
|
McKESSON CORPORATION
|
|
RECONCILIATION OF RECAST ADJUSTED EARNINGS PER SHARE (ADJUSTED
EPS, NON-GAAP)
|
|
FOR FISCAL 2014
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following are Fiscal 2014 Adjusted Earnings Per Share
(Non-GAAP), recast to reflect the reclassifications of the workforce
business within our International Technology business from
discontinued operations to continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
Year Ended
March 31,
2014
|
|
|
|
|
|
|
|
|
June 30,
2013
|
|
September 30,
2013
|
|
December 31,
2013
|
|
March 31,
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS, as previously reported
|
|
|
$
|
2.07
|
|
$
|
2.27
|
|
$
|
1.45
|
|
$
|
2.55
|
|
$
|
8.35
|
|
Adjustments due to the reclassifications of the workforce business
from discontinued operations to continuing operations
|
|
|
0.04
|
|
|
0.03
|
|
|
0.03
|
|
|
0.12
|
|
|
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS, as recast
|
|
|
|
|
$
|
2.11
|
|
$
|
2.30
|
|
$
|
1.48
|
|
$
|
2.67
|
|
$
|
8.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain computations may reflect rounding adjustments.
|
|
|
|
Schedule 8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
RECONCILIATION OF GAAP OPERATING RESULTS TO ADJUSTED EARNINGS
(NON-GAAP)
|
|
FOR FISCAL 2014
|
|
(unaudited)
|
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following are Fiscal 2014 Adjusted Earnings (Non-GAAP), recast
to reflect the reclassifications of the workforce business within
our International Technology business from discontinued operations
to continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2013
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
32,239
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
32,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
1,930
|
|
|
$
|
6
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,936
|
|
|
Operating expenses
|
|
|
|
(1,275
|
)
|
|
|
65
|
|
|
|
13
|
|
|
|
15
|
|
|
|
-
|
|
|
|
(1,182
|
)
|
|
Other income, net
|
|
|
|
6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
Interest expense
|
|
|
|
(59
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
Income from continuing operations before income taxes
|
|
|
|
602
|
|
|
|
71
|
|
|
|
13
|
|
|
|
15
|
|
|
|
-
|
|
|
|
701
|
|
|
Income tax expense
|
|
|
|
(174
|
)
|
|
|
(27
|
)
|
|
|
(5
|
)
|
|
|
(6
|
)
|
|
|
-
|
|
|
|
(212
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
|
428
|
|
|
|
44
|
|
|
|
8
|
|
|
|
9
|
|
|
|
-
|
|
|
|
489
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
428
|
|
|
$
|
44
|
|
|
$
|
8
|
|
|
$
|
9
|
|
|
$
|
-
|
|
|
$
|
489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (a)
|
|
|
$
|
1.84
|
|
|
$
|
0.19
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
-
|
|
|
$
|
2.11
|
|
|
Diluted weighted average common shares
|
|
|
|
232
|
|
|
|
232
|
|
|
|
232
|
|
|
|
232
|
|
|
|
-
|
|
|
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2013
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
32,985
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
32,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
2,021
|
|
|
$
|
5
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
44
|
|
|
$
|
2,070
|
|
|
Operating expenses
|
|
|
|
(1,335
|
)
|
|
|
65
|
|
|
|
13
|
|
|
|
35
|
|
|
|
-
|
|
|
|
(1,222
|
)
|
|
Other income, net
|
|
|
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9
|
|
|
Interest expense
|
|
|
|
(59
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
Income from continuing operations before income taxes
|
|
|
|
636
|
|
|
|
70
|
|
|
|
13
|
|
|
|
35
|
|
|
|
44
|
|
|
|
798
|
|
|
Income tax expense
|
|
|
|
(213
|
)
|
|
|
(25
|
)
|
|
|
(5
|
)
|
|
|
(2
|
)
|
|
|
(17
|
)
|
|
|
(262
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
|
423
|
|
|
|
45
|
|
|
|
8
|
|
|
|
33
|
|
|
|
27
|
|
|
|
536
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
423
|
|
|
$
|
45
|
|
|
$
|
8
|
|
|
$
|
33
|
|
|
$
|
27
|
|
|
$
|
536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (a)
|
|
|
$
|
1.82
|
|
|
$
|
0.19
|
|
|
$
|
0.03
|
|
|
$
|
0.14
|
|
|
$
|
0.12
|
|
|
$
|
2.30
|
|
|
Diluted weighted average common shares
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31, 2013
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
34,336
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
34,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
1,850
|
|
|
$
|
4
|
|
|
$
|
3
|
|
|
$
|
-
|
|
|
$
|
142
|
|
|
$
|
1,999
|
|
|
Operating expenses
|
|
|
|
(1,357
|
)
|
|
|
66
|
|
|
|
40
|
|
|
|
18
|
|
|
|
-
|
|
|
|
(1,233
|
)
|
|
Other income (expense), net
|
|
|
|
(6
|
)
|
|
|
-
|
|
|
|
13
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7
|
|
|
Interest expense
|
|
|
|
(69
|
)
|
|
|
-
|
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
Income from continuing operations before income taxes
|
|
|
|
418
|
|
|
|
70
|
|
|
|
66
|
|
|
|
18
|
|
|
|
142
|
|
|
|
714
|
|
|
Income tax expense
|
|
|
|
(254
|
)
|
|
|
(27
|
)
|
|
|
(23
|
)
|
|
|
(7
|
)
|
|
|
(56
|
)
|
|
|
(367
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
|
164
|
|
|
|
43
|
|
|
|
43
|
|
|
|
11
|
|
|
|
86
|
|
|
|
347
|
|
|
Income from continuing operations, net of tax, attributable to
noncontrolling interests
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
164
|
|
|
$
|
43
|
|
|
$
|
43
|
|
|
$
|
11
|
|
|
$
|
86
|
|
|
$
|
347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (a)
|
|
|
$
|
0.70
|
|
|
$
|
0.19
|
|
|
$
|
0.17
|
|
|
$
|
0.05
|
|
|
$
|
0.37
|
|
|
$
|
1.48
|
|
|
Diluted weighted average common shares
|
|
|
|
234
|
|
|
|
234
|
|
|
|
234
|
|
|
|
234
|
|
|
|
234
|
|
|
|
234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, 2014
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
38,196
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
38,196
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
2,573
|
|
|
$
|
(4
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
125
|
|
|
$
|
2,694
|
|
|
Operating expenses
|
|
|
|
(1,980
|
)
|
|
|
112
|
|
|
|
89
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,779
|
)
|
|
Other income, net
|
|
|
|
24
|
|
|
|
-
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
25
|
|
|
Interest expense
|
|
|
|
(116
|
)
|
|
|
-
|
|
|
|
36
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(80
|
)
|
|
Income from continuing operations before income taxes
|
|
|
|
501
|
|
|
|
108
|
|
|
|
126
|
|
|
|
-
|
|
|
|
125
|
|
|
|
860
|
|
|
Income tax expense
|
|
|
|
(111
|
)
|
|
|
(35
|
)
|
|
|
(36
|
)
|
|
|
-
|
|
|
|
(48
|
)
|
|
|
(230
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations after tax
|
|
|
|
390
|
|
|
|
73
|
|
|
|
90
|
|
|
|
-
|
|
|
|
77
|
|
|
|
630
|
|
|
Income (loss) from continuing operations, net of tax, attributable
to noncontrolling interests
|
|
|
|
5
|
|
|
|
(7
|
)
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(4
|
)
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
395
|
|
|
$
|
66
|
|
|
$
|
88
|
|
|
$
|
-
|
|
|
$
|
77
|
|
|
$
|
626
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (a)
|
|
|
$
|
1.68
|
|
|
$
|
0.28
|
|
|
$
|
0.38
|
|
|
$
|
-
|
|
|
$
|
0.33
|
|
|
$
|
2.67
|
|
|
Diluted weighted average common shares
|
|
|
|
235
|
|
|
|
235
|
|
|
|
235
|
|
|
|
-
|
|
|
|
235
|
|
|
|
235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended March 31, 2014
|
|
|
|
|
As Reported
(GAAP)
|
|
Amortization
of Acquisition-
Related
Intangibles
|
|
Acquisition
Expenses and
Related
Adjustments
|
|
Litigation
Reserve
Adjustments
|
|
LIFO-Related
Adjustments
|
|
Adjusted
Earnings
(Non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
137,756
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
137,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
8,374
|
|
|
$
|
11
|
|
|
$
|
3
|
|
|
$
|
-
|
|
|
$
|
311
|
|
|
$
|
8,699
|
|
|
Operating expenses
|
|
|
|
(5,947
|
)
|
|
|
308
|
|
|
|
155
|
|
|
|
68
|
|
|
|
-
|
|
|
|
(5,416
|
)
|
|
Other income, net
|
|
|
|
33
|
|
|
|
-
|
|
|
|
14
|
|
|
|
-
|
|
|
|
-
|
|
|
|
47
|
|
|
Interest expense
|
|
|
|
(303
|
)
|
|
|
-
|
|
|
|
46
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(257
|
)
|
|
Income from continuing operations before income taxes
|
|
|
|
2,157
|
|
|
|
319
|
|
|
|
218
|
|
|
|
68
|
|
|
|
311
|
|
|
|
3,073
|
|
|
Income tax expense
|
|
|
|
(752
|
)
|
|
|
(114
|
)
|
|
|
(69
|
)
|
|
|
(15
|
)
|
|
|
(121
|
)
|
|
|
(1,071
|
)
|
|
Income from continuing operations after tax
|
|
|
|
1,405
|
|
|
|
205
|
|
|
|
149
|
|
|
|
53
|
|
|
|
190
|
|
|
|
2,002
|
|
|
Income (loss) from continuing operations, net of tax, attributable
to noncontrolling interests
|
|
|
|
5
|
|
|
|
(7
|
)
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(4
|
)
|
|
Income from continuing operations, net of tax, attributable to
McKesson Corporation
|
|
|
$
|
1,410
|
|
|
$
|
198
|
|
|
$
|
147
|
|
|
$
|
53
|
|
|
$
|
190
|
|
|
$
|
1,998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share from continuing operations, net of
tax, attributable to McKesson Corporation (a)
|
|
|
$
|
6.04
|
|
|
$
|
0.85
|
|
|
$
|
0.63
|
|
|
$
|
0.23
|
|
|
$
|
0.81
|
|
|
$
|
8.56
|
|
|
Diluted weighted average common shares
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Certain computations may reflect rounding adjustments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule 9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McKESSON CORPORATION
|
|
RECONCILIATION OF GAAP SEGMENT FINANCIAL RESULTS TO ADJUSTED
EARNINGS (NON-GAAP)
|
|
FOR FISCAL 2014
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following are Fiscal 2014 Adjusted Earnings (Non-GAAP), recast
to reflect the reclassifications of the workforce business within
our International Technology business from discontinued operations
to continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2013
|
|
|
Quarter Ended September 30, 2013
|
|
|
Quarter Ended December 31, 2013
|
|
|
Quarter Ended March 31, 2014
|
|
|
Year Ended March 31, 2014
|
|
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate
& Interest
Expense
|
|
Total
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate
& Interest
Expense
|
|
Total
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate
& Interest
Expense
|
|
Total
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate
& Interest
Expense
|
|
Total
|
|
|
Distribution
Solutions
|
|
Technology
Solutions
|
|
Corporate &
Interest
Expense
|
|
Total
|
|
As Reported (GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
31,403
|
|
|
$
|
836
|
|
|
$
|
-
|
|
|
$
|
32,239
|
|
|
|
$
|
32,169
|
|
|
$
|
816
|
|
|
$
|
-
|
|
|
$
|
32,985
|
|
|
|
$
|
33,522
|
|
|
$
|
814
|
|
|
$
|
-
|
|
|
$
|
34,336
|
|
|
|
$
|
37,332
|
|
|
$
|
864
|
|
|
$
|
-
|
|
|
$
|
38,196
|
|
|
|
$
|
134,426
|
|
|
$
|
3,330
|
|
|
$
|
-
|
|
|
$
|
137,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
1,520
|
|
|
$
|
410
|
|
|
$
|
-
|
|
|
$
|
1,930
|
|
|
|
$
|
1,623
|
|
|
$
|
398
|
|
|
$
|
-
|
|
|
$
|
2,021
|
|
|
|
$
|
1,499
|
|
|
$
|
351
|
|
|
$
|
-
|
|
|
$
|
1,850
|
|
|
|
$
|
2,125
|
|
|
$
|
448
|
|
|
$
|
-
|
|
|
$
|
2,573
|
|
|
|
$
|
6,767
|
|
|
$
|
1,607
|
|
|
$
|
-
|
|
|
$
|
8,374
|
|
|
Operating expenses
|
|
|
|
(905
|
)
|
|
|
(283
|
)
|
|
|
(87
|
)
|
|
|
(1,275
|
)
|
|
|
|
(944
|
)
|
|
|
(278
|
)
|
|
|
(113
|
)
|
|
|
(1,335
|
)
|
|
|
|
(950
|
)
|
|
|
(305
|
)
|
|
|
(102
|
)
|
|
|
(1,357
|
)
|
|
|
|
(1,536
|
)
|
|
|
(295
|
)
|
|
|
(149
|
)
|
|
|
(1,980
|
)
|
|
|
|
(4,335
|
)
|
|
|
(1,161
|
)
|
|
|
(451
|
)
|
|
|
(5,947
|
)
|
|
Other income (expense), net
|
|
|
|
4
|
|
|
|
-
|
|
|
|
2
|
|
|
|
6
|
|
|
|
|
6
|
|
|
|
-
|
|
|
|
3
|
|
|
|
9
|
|
|
|
|
3
|
|
|
|
1
|
|
|
|
(10
|
)
|
|
|
(6
|
)
|
|
|
|
16
|
|
|
|
1
|
|
|
|
7
|
|
|
|
24
|
|
|
|
|
29
|
|
|
|
2
|
|
|
|
2
|
|
|
|
33
|
|
|
Income from continuing operations before interest expense and income
taxes
|
|
|
|
619
|
|
|
|
127
|
|
|
|
(85
|
)
|
|
|
661
|
|
|
|
|
685
|
|
|
|
120
|
|
|
|
(110
|
)
|
|
|
695
|
|
|
|
|
552
|
|
|
|
47
|
|
|
|
(112
|
)
|
|
|
487
|
|
|
|
|
605
|
|
|
|
154
|
|
|
|
(142
|
)
|
|
|
617
|
|
|
|
|
2,461
|
|
|
|
448
|
|
|
|
(449
|
)
|
|
|
2,460
|
|
|
Interest expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(69
|
)
|
|
|
(69
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(116
|
)
|
|
|
(116
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(303
|
)
|
|
|
(303
|
)
|
|
Income from continuing operations before income taxes
|
|
|
$
|
619
|
|
|
$
|
127
|
|
|
$
|
(144
|
)
|
|
$
|
602
|
|
|
|
$
|
685
|
|
|
$
|
120
|
|
|
$
|
(169
|
)
|
|
$
|
636
|
|
|
|
$
|
552
|
|
|
$
|
47
|
|
|
$
|
(181
|
)
|
|
$
|
418
|
|
|
|
$
|
605
|
|
|
$
|
154
|
|
|
$
|
(258
|
)
|
|
$
|
501
|
|
|
|
$
|
2,461
|
|
|
$
|
448
|
|
|
$
|
(752
|
)
|
|
$
|
2,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit margin
|
|
|
|
4.84
|
%
|
|
|
49.04
|
%
|
|
|
-
|
|
|
|
5.99
|
%
|
|
|
|
5.05
|
%
|
|
|
48.77
|
%
|
|
|
-
|
|
|
|
6.13
|
%
|
|
|
|
4.47
|
%
|
|
|
43.12
|
%
|
|
|
-
|
|
|
|
5.39
|
%
|
|
|
|
5.69
|
%
|
|
|
51.85
|
%
|
|
|
-
|
|
|
|
6.74
|
%
|
|
|
|
5.03
|
%
|
|
|
48.26
|
%
|
|
|
-
|
|
|
|
6.08
|
%
|
|
Operating expenses as a % of revenues
|
|
|
|
2.88
|
%
|
|
|
33.85
|
%
|
|
|
-
|
|
|
|
3.95
|
%
|
|
|
|
2.93
|
%
|
|
|
34.07
|
%
|
|
|
-
|
|
|
|
4.05
|
%
|
|
|
|
2.83
|
%
|
|
|
37.47
|
%
|
|
|
-
|
|
|
|
3.95
|
%
|
|
|
|
4.11
|
%
|
|
|
34.14
|
%
|
|
|
-
|
|
|
|
5.18
|
%
|
|
|
|
3.22
|
%
|
|
|
34.86
|
%
|
|
|
-
|
|
|
|
4.32
|
%
|
|
Operating pre-tax profit as a % of revenues
|
|
|
|
1.97
|
%
|
|
|
15.19
|
%
|
|
|
-
|
|
|
|
2.05
|
%
|
|
|
|
2.13
|
%
|
|
|
14.71
|
%
|
|
|
-
|
|
|
|
2.11
|
%
|
|
|
|
1.65
|
%
|
|
|
5.77
|
%
|
|
|
-
|
|
|
|
1.42
|
%
|
|
|
|
1.62
|
%
|
|
|
17.82
|
%
|
|
|
-
|
|
|
|
1.62
|
%
|
|
|
|
1.83
|
%
|
|
|
13.45
|
%
|
|
|
-
|
|
|
|
1.79
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Tax Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
-
|
|
|
$
|
6
|
|
|
$
|
-
|
|
|
$
|
6
|
|
|
|
$
|
1
|
|
|
$
|
4
|
|
|
$
|
-
|
|
|
$
|
5
|
|
|
|
$
|
-
|
|
|
$
|
4
|
|
|
$
|
-
|
|
|
$
|
4
|
|
|
|
$
|
-
|
|
|
$
|
(4
|
)
|
|
$
|
-
|
|
|
$
|
(4
|
)
|
|
|
$
|
1
|
|
|
$
|
10
|
|
|
$
|
-
|
|
|
$
|
11
|
|
|
Operating expenses
|
|
|
|
54
|
|
|
|
11
|
|
|
|
-
|
|
|
|
65
|
|
|
|
|
52
|
|
|
|
13
|
|
|
|
-
|
|
|
|
65
|
|
|
|
|
55
|
|
|
|
11
|
|
|
|
-
|
|
|
|
66
|
|
|
|
|
94
|
|
|
|
17
|
|
|
|
1
|
|
|
|
112
|
|
|
|
|
255
|
|
|
|
52
|
|
|
|
1
|
|
|
|
308
|
|
|
Amortization of acquisition-related intangibles
|
|
|
|
54
|
|
|
|
17
|
|
|
|
-
|
|
|
|
71
|
|
|
|
|
53
|
|
|
|
17
|
|
|
|
-
|
|
|
|
70
|
|
|
|
|
55
|
|
|
|
15
|
|
|
|
-
|
|
|
|
70
|
|
|
|
|
94
|
|
|
|
13
|
|
|
|
1
|
|
|
|
108
|
|
|
|
|
256
|
|
|
|
62
|
|
|
|
1
|
|
|
|
319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
3
|
|
|
|
-
|
|
|
|
3
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
3
|
|
|
|
-
|
|
|
|
3
|
|
|
Operating expenses
|
|
|
|
12
|
|
|
|
1
|
|
|
|
-
|
|
|
|
13
|
|
|
|
|
10
|
|
|
|
2
|
|
|
|
1
|
|
|
|
13
|
|
|
|
|
16
|
|
|
|
12
|
|
|
|
12
|
|
|
|
40
|
|
|
|
|
81
|
|
|
|
-
|
|
|
|
8
|
|
|
|
89
|
|
|
|
|
119
|
|
|
|
15
|
|
|
|
21
|
|
|
|
155
|
|
|
Other income, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
13
|
|
|
|
13
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
|
|
1
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
14
|
|
|
|
14
|
|
|
Interest expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10
|
|
|
|
10
|
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
37
|
|
|
|
36
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
46
|
|
|
|
46
|
|
|
Acquisition expenses and related adjustments
|
|
|
|
12
|
|
|
|
1
|
|
|
|
-
|
|
|
|
13
|
|
|
|
|
10
|
|
|
|
2
|
|
|
|
1
|
|
|
|
13
|
|
|
|
|
16
|
|
|
|
15
|
|
|
|
35
|
|
|
|
66
|
|
|
|
|
80
|
|
|
|
-
|
|
|
|
46
|
|
|
|
126
|
|
|
|
|
119
|
|
|
|
18
|
|
|
|
81
|
|
|
|
218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses - Litigation reserve adjustments
|
|
|
|
15
|
|
|
|
-
|
|
|
|
-
|
|
|
|
15
|
|
|
|
|
35
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35
|
|
|
|
|
18
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
68
|
|
|
|
-
|
|
|
|
-
|
|
|
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit - LIFO-related adjustments
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
44
|
|
|
|
-
|
|
|
|
-
|
|
|
|
44
|
|
|
|
|
142
|
|
|
|
-
|
|
|
|
-
|
|
|
|
142
|
|
|
|
|
125
|
|
|
|
-
|
|
|
|
-
|
|
|
|
125
|
|
|
|
|
311
|
|
|
|
-
|
|
|
|
-
|
|
|
|
311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pre-tax adjustments
|
|
|
$
|
81
|
|
|
$
|
18
|
|
|
$
|
-
|
|
|
$
|
99
|
|
|
|
$
|
142
|
|
|
$
|
19
|
|
|
$
|
1
|
|
|
$
|
162
|
|
|
|
$
|
231
|
|
|
$
|
30
|
|
|
$
|
35
|
|
|
$
|
296
|
|
|
|
$
|
299
|
|
|
$
|
13
|
|
|
$
|
47
|
|
|
$
|
359
|
|
|
|
$
|
754
|
|
|
$
|
80
|
|
|
$
|
82
|
|
|
$
|
916
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings (Non-GAAP):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
31,403
|
|
|
$
|
836
|
|
|
$
|
-
|
|
|
$
|
32,239
|
|
|
|
$
|
32,169
|
|
|
$
|
816
|
|
|
$
|
-
|
|
|
$
|
32,985
|
|
|
|
$
|
33,522
|
|
|
$
|
814
|
|
|
$
|
-
|
|
|
$
|
34,336
|
|
|
|
$
|
37,332
|
|
|
$
|
864
|
|
|
$
|
-
|
|
|
$
|
38,196
|
|
|
|
$
|
134,426
|
|
|
$
|
3,330
|
|
|
$
|
-
|
|
|
$
|
137,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
$
|
1,520
|
|
|
$
|
416
|
|
|
$
|
-
|
|
|
$
|
1,936
|
|
|
|
$
|
1,668
|
|
|
$
|
402
|
|
|
$
|
-
|
|
|
$
|
2,070
|
|
|
|
$
|
1,641
|
|
|
$
|
358
|
|
|
$
|
-
|
|
|
$
|
1,999
|
|
|
|
$
|
2,250
|
|
|
$
|
444
|
|
|
$
|
-
|
|
|
$
|
2,694
|
|
|
|
$
|
7,079
|
|
|
$
|
1,620
|
|
|
$
|
-
|
|
|
$
|
8,699
|
|
|
Operating expenses
|
|
|
|
(824
|
)
|
|
|
(271
|
)
|
|
|
(87
|
)
|
|
|
(1,182
|
)
|
|
|
|
(847
|
)
|
|
|
(263
|
)
|
|
|
(112
|
)
|
|
|
(1,222
|
)
|
|
|
|
(861
|
)
|
|
|
(282
|
)
|
|
|
(90
|
)
|
|
|
(1,233
|
)
|
|
|
|
(1,361
|
)
|
|
|
(278
|
)
|
|
|
(140
|
)
|
|
|
(1,779
|
)
|
|
|
|
(3,893
|
)
|
|
|
(1,094
|
)
|
|
|
(429
|
)
|
|
|
(5,416
|
)
|
|
Other income, net
|
|
|
|
4
|
|
|
|
-
|
|
|
|
2
|
|
|
|
6
|
|
|
|
|
6
|
|
|
|
-
|
|
|
|
3
|
|
|
|
9
|
|
|
|
|
3
|
|
|
|
1
|
|
|
|
3
|
|
|
|
7
|
|
|
|
|
16
|
|
|
|
1
|
|
|
|
8
|
|
|
|
25
|
|
|
|
|
29
|
|
|
|
2
|
|
|
|
16
|
|
|
|
47
|
|
|
Income from continuing operations before interest expense and income
taxes
|
|
|
|
700
|
|
|
|
145
|
|
|
|
(85
|
)
|
|
|
760
|
|
|
|
|
827
|
|
|
|
139
|
|
|
|
(109
|
)
|
|
|
857
|
|
|
|
|
783
|
|
|
|
77
|
|
|
|
(87
|
)
|
|
|
773
|
|
|
|
|
905
|
|
|
|
167
|
|
|
|
(132
|
)
|
|
|
940
|
|
|
|
|
3,215
|
|
|
|
528
|
|
|
|
(413
|
)
|
|
|
3,330
|
|
|
Interest expense
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(59
|
)
|
|
|
(59
|
)
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
(79
|
)
|
|
|
(80
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(257
|
)
|
|
|
(257
|
)
|
|
Income from continuing operations before income taxes
|
|
|
$
|
700
|
|
|
$
|
145
|
|
|
$
|
(144
|
)
|
|
$
|
701
|
|
|
|
$
|
827
|
|
|
$
|
139
|
|
|
$
|
(168
|
)
|
|
$
|
798
|
|
|
|
$
|
783
|
|
|
$
|
77
|
|
|
$
|
(146
|
)
|
|
$
|
714
|
|
|
|
$
|
904
|
|
|
$
|
167
|
|
|
$
|
(211
|
)
|
|
$
|
860
|
|
|
|
$
|
3,215
|
|
|
$
|
528
|
|
|
$
|
(670
|
)
|
|
$
|
3,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit margin
|
|
|
|
4.84
|
%
|
|
|
49.76
|
%
|
|
|
-
|
|
|
|
6.01
|
%
|
|
|
|
5.19
|
%
|
|
|
49.26
|
%
|
|
|
-
|
|
|
|
6.28
|
%
|
|
|
|
4.90
|
%
|
|
|
43.98
|
%
|
|
|
-
|
|
|
|
5.82
|
%
|
|
|
|
6.03
|
%
|
|
|
51.39
|
%
|
|
|
-
|
|
|
|
7.05
|
%
|
|
|
|
5.27
|
%
|
|
|
48.65
|
%
|
|
|
-
|
|
|
|
6.31
|
%
|
|
Operating expenses as a % of revenues
|
|
|
|
2.62
|
%
|
|
|
32.42
|
%
|
|
|
-
|
|
|
|
3.67
|
%
|
|
|
|
2.63
|
%
|
|
|
32.23
|
%
|
|
|
-
|
|
|
|
3.70
|
%
|
|
|
|
2.57
|
%
|
|
|
34.64
|
%
|
|
|
-
|
|
|
|
3.59
|
%
|
|
|
|
3.65
|
%
|
|
|
32.18
|
%
|
|
|
-
|
|
|
|
4.66
|
%
|
|
|
|
2.90
|
%
|
|
|
32.85
|
%
|
|
|
-
|
|
|
|
3.93
|
%
|
|
Operating pre-tax profit as a % of revenues
|
|
|
|
2.23
|
%
|
|
|
17.34
|
%
|
|
|
-
|
|
|
|
2.36
|
%
|
|
|
|
2.57
|
%
|
|
|
17.03
|
%
|
|
|
-
|
|
|
|
2.60
|
%
|
|
|
|
2.34
|
%
|
|
|
9.46
|
%
|
|
|
-
|
|
|
|
2.25
|
%
|
|
|
|
2.42
|
%
|
|
|
19.33
|
%
|
|
|
-
|
|
|
|
2.46
|
%
|
|
|
|
2.39
|
%
|
|
|
15.86
|
%
|
|
|
-
|
|
|
|
2.42
|
%
|
